SDI Group PLC
LSE:SDI
Intrinsic Value
The intrinsic value of one SDI stock under the Base Case scenario is 65.16 GBX. Compared to the current market price of 81 GBX, SDI Group PLC is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SDI Group PLC
Fundamental Analysis

Revenue & Expenses Breakdown
SDI Group PLC
Balance Sheet Decomposition
SDI Group PLC
Current Assets | 24.3m |
Cash & Short-Term Investments | 1.2m |
Receivables | 11.5m |
Other Current Assets | 11.6m |
Non-Current Assets | 62m |
PP&E | 14.7m |
Intangibles | 47.2m |
Other Non-Current Assets | 142k |
Free Cash Flow Analysis
SDI Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
SDI Group PLC
Revenue
|
64.5m
GBP
|
Operating Expenses
|
-57.2m
GBP
|
Operating Income
|
7.4m
GBP
|
Other Expenses
|
-3.9m
GBP
|
Net Income
|
3.5m
GBP
|
SDI Profitability Score
Profitability Due Diligence
SDI Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
SDI Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
SDI Solvency Score
Solvency Due Diligence
SDI Group PLC's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
SDI Group PLC's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SDI Price Targets Summary
SDI Group PLC
According to Wall Street analysts, the average 1-year price target for SDI is 137.7 GBX with a low forecast of 136.35 GBX and a high forecast of 141.75 GBX.
Dividends
Current shareholder yield for SDI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one SDI stock under the Base Case scenario is 65.16 GBX.
Compared to the current market price of 81 GBX, SDI Group PLC is Overvalued by 20%.